vs
波尔公司（BALL）与Science Applications International Corp（SAIC）财务数据对比。点击上方公司名可切换其他公司
波尔公司的季度营收约是Science Applications International Corp的1.8倍（$3.3B vs $1.9B），波尔公司净利率更高（6.0% vs 4.2%，领先1.8%），波尔公司同比增速更快（16.2% vs 2.6%），波尔公司自由现金流更多（$1.0B vs $120.0M），过去两年波尔公司的营收复合增速更高（7.9% vs 2.3%）
波尔公司是全球领先的可持续铝制包装解决方案供应商，为饮料、个护、家居产品领域的品牌提供创新包装产品，同时旗下航空航天板块为政府及商业客户提供先进技术、系统与相关服务，全业务线高度重视环保责任与产品可靠性。
科学应用国际公司（SAIC）是一家总部位于美国弗吉尼亚州雷斯顿的科技企业，主要为政府机构提供专业服务与信息技术支持，在公共部门技术服务领域拥有丰富的行业经验与技术积累。
BALL vs SAIC — 直观对比
营收规模更大
BALL
是对方的1.8倍
$1.9B
营收增速更快
BALL
高出13.6%
2.6%
净利率更高
BALL
高出1.8%
4.2%
自由现金流更多
BALL
多$921.0M
$120.0M
两年增速更快
BALL
近两年复合增速
2.3%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.3B | $1.9B |
| 净利润 | $200.0M | $78.0M |
| 毛利率 | — | 12.2% |
| 营业利润率 | 7.2% | 6.9% |
| 净利率 | 6.0% | 4.2% |
| 营收同比 | 16.2% | 2.6% |
| 净利润同比 | 766.7% | -3.7% |
| 每股收益（稀释后） | $0.73 | $1.69 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收BALLSAIC
| Q4 25 | $3.3B | $1.9B | ||
| Q3 25 | $3.4B | — | ||
| Q2 25 | $3.3B | $1.9B | ||
| Q1 25 | $3.1B | — | ||
| Q4 24 | $2.9B | $2.0B | ||
| Q3 24 | $3.1B | $1.8B | ||
| Q2 24 | $3.0B | $1.8B | ||
| Q1 24 | $2.9B | $1.7B |
净利润BALLSAIC
| Q4 25 | $200.0M | $78.0M | ||
| Q3 25 | $321.0M | — | ||
| Q2 25 | $215.0M | $68.0M | ||
| Q1 25 | $179.0M | — | ||
| Q4 24 | $-30.0M | $106.0M | ||
| Q3 24 | $199.0M | $81.0M | ||
| Q2 24 | $159.0M | $77.0M | ||
| Q1 24 | $3.7B | $39.0M |
毛利率BALLSAIC
| Q4 25 | — | 12.2% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 11.1% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 12.0% | ||
| Q3 24 | 17.7% | 11.6% | ||
| Q2 24 | 16.5% | 11.5% | ||
| Q1 24 | 16.6% | 11.1% |
营业利润率BALLSAIC
| Q4 25 | 7.2% | 6.9% | ||
| Q3 25 | 11.6% | — | ||
| Q2 25 | 8.0% | 6.4% | ||
| Q1 25 | 7.4% | — | ||
| Q4 24 | 0.2% | 8.1% | ||
| Q3 24 | 7.4% | 7.4% | ||
| Q2 24 | 6.8% | 7.1% | ||
| Q1 24 | 6.8% | 4.5% |
净利率BALLSAIC
| Q4 25 | 6.0% | 4.2% | ||
| Q3 25 | 9.5% | — | ||
| Q2 25 | 6.4% | 3.6% | ||
| Q1 25 | 5.8% | — | ||
| Q4 24 | -1.0% | 5.4% | ||
| Q3 24 | 6.5% | 4.5% | ||
| Q2 24 | 5.4% | 4.2% | ||
| Q1 24 | 128.3% | 2.2% |
每股收益（稀释后）BALLSAIC
| Q4 25 | $0.73 | $1.69 | ||
| Q3 25 | $1.18 | — | ||
| Q2 25 | $0.76 | $1.42 | ||
| Q1 25 | $0.63 | — | ||
| Q4 24 | $0.23 | $2.13 | ||
| Q3 24 | $0.65 | $1.58 | ||
| Q2 24 | $0.51 | $1.48 | ||
| Q1 24 | $11.61 | $0.77 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $1.2B | $45.0M |
| 总债务越低越好 | $7.0B | $2.5B |
| 股东权益账面价值 | $5.4B | $1.5B |
| 总资产 | $19.5B | $5.4B |
| 负债/权益比越低杠杆越低 | 1.29× | 1.64× |
8季度趋势，按日历期对齐
现金及短期投资BALLSAIC
| Q4 25 | $1.2B | $45.0M | ||
| Q3 25 | $568.0M | — | ||
| Q2 25 | $296.0M | $47.0M | ||
| Q1 25 | $449.0M | — | ||
| Q4 24 | $885.0M | $46.0M | ||
| Q3 24 | $1.4B | $48.0M | ||
| Q2 24 | $1.3B | $49.0M | ||
| Q1 24 | $1.7B | $94.0M |
总债务BALLSAIC
| Q4 25 | $7.0B | $2.5B | ||
| Q3 25 | $6.9B | — | ||
| Q2 25 | $6.5B | $2.3B | ||
| Q1 25 | $6.1B | — | ||
| Q4 24 | $5.3B | $2.2B | ||
| Q3 24 | $5.4B | $2.2B | ||
| Q2 24 | $5.5B | $2.1B | ||
| Q1 24 | $5.5B | $2.1B |
股东权益BALLSAIC
| Q4 25 | $5.4B | $1.5B | ||
| Q3 25 | $5.4B | — | ||
| Q2 25 | $5.2B | $1.5B | ||
| Q1 25 | $5.5B | — | ||
| Q4 24 | $5.9B | $1.6B | ||
| Q3 24 | $6.7B | $1.6B | ||
| Q2 24 | $6.9B | $1.8B | ||
| Q1 24 | $7.3B | $1.8B |
总资产BALLSAIC
| Q4 25 | $19.5B | $5.4B | ||
| Q3 25 | $18.7B | — | ||
| Q2 25 | $18.6B | $5.2B | ||
| Q1 25 | $18.0B | — | ||
| Q4 24 | $17.6B | $5.3B | ||
| Q3 24 | $18.8B | $5.3B | ||
| Q2 24 | $19.0B | $5.3B | ||
| Q1 24 | $19.9B | $5.3B |
负债/权益比BALLSAIC
| Q4 25 | 1.29× | 1.64× | ||
| Q3 25 | 1.26× | — | ||
| Q2 25 | 1.24× | 1.52× | ||
| Q1 25 | 1.12× | — | ||
| Q4 24 | 0.91× | 1.34× | ||
| Q3 24 | 0.80× | 1.33× | ||
| Q2 24 | 0.80× | 1.18× | ||
| Q1 24 | 0.76× | 1.18× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $1.2B | $129.0M |
| 自由现金流经营现金流 - 资本支出 | $1.0B | $120.0M |
| 自由现金流率自由现金流/营收 | 31.1% | 6.4% |
| 资本支出强度资本支出/营收 | 5.1% | 0.5% |
| 现金转化率经营现金流/净利润 | 6.05× | 1.65× |
| 过去12个月自由现金流最近4个季度 | $788.0M | $478.0M |
8季度趋势，按日历期对齐
经营现金流BALLSAIC
| Q4 25 | $1.2B | $129.0M | ||
| Q3 25 | $384.0M | — | ||
| Q2 25 | $332.0M | $100.0M | ||
| Q1 25 | $-665.0M | — | ||
| Q4 24 | $500.0M | $143.0M | ||
| Q3 24 | $610.0M | $138.0M | ||
| Q2 24 | $252.0M | $98.0M | ||
| Q1 24 | $-1.2B | $63.0M |
自由现金流BALLSAIC
| Q4 25 | $1.0B | $120.0M | ||
| Q3 25 | $257.0M | — | ||
| Q2 25 | $236.0M | $92.0M | ||
| Q1 25 | $-746.0M | — | ||
| Q4 24 | $393.0M | $134.0M | ||
| Q3 24 | $493.0M | $132.0M | ||
| Q2 24 | $146.0M | $92.0M | ||
| Q1 24 | $-1.4B | $52.0M |
自由现金流率BALLSAIC
| Q4 25 | 31.1% | 6.4% | ||
| Q3 25 | 7.6% | — | ||
| Q2 25 | 7.1% | 4.9% | ||
| Q1 25 | -24.1% | — | ||
| Q4 24 | 13.6% | 6.8% | ||
| Q3 24 | 16.0% | 7.3% | ||
| Q2 24 | 4.9% | 5.0% | ||
| Q1 24 | -48.7% | 3.0% |
资本支出强度BALLSAIC
| Q4 25 | 5.1% | 0.5% | ||
| Q3 25 | 3.8% | — | ||
| Q2 25 | 2.9% | 0.4% | ||
| Q1 25 | 2.6% | — | ||
| Q4 24 | 3.7% | 0.5% | ||
| Q3 24 | 3.8% | 0.3% | ||
| Q2 24 | 3.6% | 0.3% | ||
| Q1 24 | 5.4% | 0.6% |
现金转化率BALLSAIC
| Q4 25 | 6.05× | 1.65× | ||
| Q3 25 | 1.20× | — | ||
| Q2 25 | 1.54× | 1.47× | ||
| Q1 25 | -3.72× | — | ||
| Q4 24 | — | 1.35× | ||
| Q3 24 | 3.07× | 1.70× | ||
| Q2 24 | 1.58× | 1.27× | ||
| Q1 24 | -0.34× | 1.62× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
BALL
| Transferred Over Time | $2.7B | 82% |
| Transferred At Point In Time | $602.0M | 18% |
SAIC
| Prime Contractor | $1.3B | 71% |
| Civilian | $427.0M | 23% |
| Subcontractor | $116.0M | 6% |
| Commercial State And Local Agencies | $7.0M | 0% |
